Company registration number 02116309 (England and Wales)
DAROPEANT PROPETIES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
DAROPEANT PROPETIES LIMITED
COMPANY INFORMATION
Directors
Mr D M Antich
Mrs J A Antich
Secretary
Mrs J A Antich
Company number
02116309
Registered office
Daropeant Buildings
Station Road
Bradley
Huddersfield
HD2 1UW
Auditor
Wheawill & Sudworth Limited
35 Westgate
Huddersfield
West Yorkshire
HD1 1PA
Bankers
Lloyds Bank plc
1 Westgate
Huddersfield
West Yorkshire
HD1 2DN
DAROPEANT PROPETIES LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Independent auditor's report
3 - 5
Profit and loss account
6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Notes to the financial statements
13 - 31
DAROPEANT PROPETIES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MAY 2025
- 1 -
The directors present the strategic report for the year ended 31 May 2025.
Principal activities
The principal activity of the group during the year was that of commission textile warpers, weavers and menders.
Results, performance and developments during the year
Challenging environment caused by the Red Sea crisis, which resulted in delays to customer yarn arrivals in the early months of 2025. Despite this year on year revenues where maintained during the financial year ended 31st May 2025.
Apparel weaving was again the largest contributor to this increased revenue. Several new weaving customers have in particular helped maintain a strong order intake throughout the financial year and into 2025/26.
Continued investment in the technical weaving division in the financial year has positioned the business to drive future revenues into new markets in the coming financial years.
Trading conditions in the industry continue to be competitive, but the business continues to provide first class commission weaving services. This approach ensures that the business is well placed to benefit from any increase in demand.
Principal risks and uncertainties
The Group strategy and operation is subject to a number of risks and uncertainties, mainly due to the Ukraine conflict and uncertainty across the globe leading to delays in supply chain and increasing prices for energy. The directors will continue to meet these challenges through an ongoing review of the business, in order to successfully mitigate these risks.
Financial instruments
Due to the nature of the financial instruments used by the group there is no material exposure to price risk. The group's approach to managing other risk applicable to the financial instruments concerned are shown below.
In respect of bank balances the liquidity risk is managed by maintaining a balance between the continuity of funding and flexibility through the use of short term funding.
Trade debtors are managed in respect of credit and cash flow by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both time and credit limits.
Trade creditors liquidity risk is managed by ensuring sufficient funds are available to meet amounts due.
Key performance indicators
Key performance indicators monitored by management include order in-take, weekly revenues, gross margin, aged debtors and cash collection.
Outlook
The directors have considered the results of the current financial year up to the date of this report. The directors aim to continue with the management policies that have resulted in growth in sales over the past few years.
Mrs J A Antich
Director
27 August 2026
DAROPEANT PROPETIES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MAY 2025
- 2 -
The directors present their annual report and financial statements for the year ended 31 May 2025.
Results and dividends
The results for the year are set out on page 6.
Ordinary dividends were paid amounting to £18,000. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr D M Antich
Mrs J A Antich
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and parent company, and of the profit or loss of the group for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent company, and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mrs J A Antich
Director
27 August 2026
DAROPEANT PROPETIES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DAROPEANT PROPETIES LIMITED
- 3 -
Opinion
We have audited the financial statements of Daropeant Properties Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 May 2025 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 May 2025 and of the group's loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. Our work has included assessment of the disclosures included at note 1.4 to the financial statements.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
DAROPEANT PROPETIES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DAROPEANT PROPETIES LIMITED
- 4 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the group's and parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
Obtained an understanding of the legal and regulatory framework applicable to the entity and how the entity is complying with that framework;
Assessment of the susceptibility of the entity’s financial statements to material misstatement, including how fraud might occur;
Ensured whether the engagement team collectively had the appropriate competence and capabilities to identify or recognise non-compliance with laws and regulations;
Gained clear understanding of the entity’s current activities, the scope of its authorisation and confirmed the effectiveness of its control environment where the entity is a regulated entity;
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery,
collusion, omission or misrepresentation.
DAROPEANT PROPETIES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DAROPEANT PROPETIES LIMITED
- 5 -
As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the group's or the parent company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the group or the parent company to cease to continue as a going concern.
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the group to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
David Butterworth (Senior Statutory Auditor)
For and on behalf of Wheawill & Sudworth Limited, Statutory Auditor
Chartered Accountants
35 Westgate
Huddersfield
West Yorkshire
HD1 1PA
27 August 2026
DAROPEANT PROPETIES LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MAY 2025
- 6 -
2025
2024
Notes
£
£
Turnover
3
4,563,451
4,112,402
Cost of sales
(2,980,825)
(2,859,528)
Gross profit
1,582,626
1,252,874
Administrative expenses
(1,675,654)
(1,294,006)
Other operating income
207,707
416,192
Operating profit
4
114,679
375,060
Interest receivable and similar income
7
65,956
70,554
Interest payable and similar expenses
8
(176,121)
(135,687)
Profit before taxation
4,514
309,927
Tax on profit
9
(61,672)
(100,866)
(Loss)/profit for the financial year
27
(57,158)
209,061
(Loss)/profit for the financial year is attributable to:
- Owners of the parent company
19,681
287,153
- Non-controlling interests
(76,839)
(78,092)
(57,158)
209,061
DAROPEANT PROPETIES LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MAY 2025
- 7 -
2025
2024
£
£
(Loss)/profit for the year
(57,158)
209,061
Other comprehensive income
-
-
Cash flow hedges gain arising in the year
Total comprehensive income for the year
(57,158)
209,061
Total comprehensive income for the year is attributable to:
- Owners of the parent company
19,681
287,153
- Non-controlling interests
(76,839)
(78,092)
(57,158)
209,061
DAROPEANT PROPETIES LIMITED
GROUP BALANCE SHEET
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
11
29,317
58,633
Tangible assets
12
3,377,561
3,601,802
Investment property
13
705,000
705,000
4,111,878
4,365,435
Current assets
Stocks
16
743,797
747,183
Debtors
17
3,201,730
3,310,134
Cash at bank and in hand
56,044
12,516
4,001,571
4,069,833
Creditors: amounts falling due within one year
18
(3,714,655)
(3,506,712)
Net current assets
286,916
563,121
Total assets less current liabilities
4,398,794
4,928,556
Creditors: amounts falling due after more than one year
19
(942,093)
(1,130,096)
Provisions for liabilities
Deferred tax liability
23
534,502
576,945
(534,502)
(576,945)
Net assets
2,922,199
3,221,515
Capital and reserves
Called up share capital
26
50
50
Capital redemption reserve
27
50
50
Profit and loss reserves
27
3,408,302
3,406,621
Equity attributable to owners of the parent company
3,408,402
3,406,721
Non-controlling interests
(486,203)
(185,206)
Total equity
2,922,199
3,221,515
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 27 August 2026 and are signed on its behalf by:
27 August 2026
Mrs J A Antich
Director
Company registration number 02116309 (England and Wales)
DAROPEANT PROPETIES LIMITED
COMPANY BALANCE SHEET
AS AT 31 MAY 2025
2025-05-31
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
1,185,950
1,233,271
Investment property
13
705,000
705,000
Investments
14
126
126
1,891,076
1,938,397
Current assets
Debtors
17
1,742,913
1,628,298
Cash at bank and in hand
17,068
42
1,759,981
1,628,340
Creditors: amounts falling due within one year
18
(321,740)
(248,621)
Net current assets
1,438,241
1,379,719
Total assets less current liabilities
3,329,317
3,318,116
Creditors: amounts falling due after more than one year
19
(372,208)
(467,764)
Net assets
2,957,109
2,850,352
Capital and reserves
Called up share capital
26
50
50
Capital redemption reserve
27
50
50
Profit and loss reserves
27
2,957,009
2,850,252
Total equity
2,957,109
2,850,352
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £124,757 (2024 - £250,979 profit).
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 27 August 2026 and are signed on its behalf by:
27 August 2026
Mrs J A Antich
Director
Company registration number 02116309 (England and Wales)
DAROPEANT PROPETIES LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2025
- 10 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
Balance at 1 June 2023
50
50
3,155,967
3,156,067
105,210
3,261,277
Year ended 31 May 2024:
Profit and total comprehensive income
-
-
287,153
287,153
(78,092)
209,061
Dividends
10
-
-
(36,499)
(36,499)
(212,324)
(248,823)
Balance at 31 May 2024
50
50
3,406,621
3,406,721
(185,206)
3,221,515
Year ended 31 May 2025:
Loss and total comprehensive income
-
-
19,681
19,681
(76,839)
(57,158)
Dividends
10
-
-
(18,000)
(18,000)
(224,158)
(242,158)
Balance at 31 May 2025
50
50
3,408,302
3,408,402
(486,203)
2,922,199
DAROPEANT PROPETIES LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2025
- 11 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 June 2023
50
50
2,635,773
2,635,873
Year ended 31 May 2024:
Profit and total comprehensive income for the year
-
-
250,979
250,979
Dividends
10
-
-
(36,500)
(36,500)
Balance at 31 May 2024
50
50
2,850,252
2,850,352
Year ended 31 May 2025:
Profit and total comprehensive income
-
-
124,757
124,757
Dividends
10
-
-
(18,000)
(18,000)
Balance at 31 May 2025
50
50
2,957,009
2,957,109
DAROPEANT PROPETIES LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MAY 2025
- 12 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
32
832,282
251,878
Interest paid
(176,121)
(135,687)
Income taxes refunded/(paid)
268
(25,699)
Net cash inflow from operating activities
656,429
90,492
Investing activities
Purchase of tangible fixed assets
(88,544)
(63,442)
Proceeds from disposal of tangible fixed assets
-
14,167
Loans made to other entities
-
(13,306)
Repayment of loans
19,388
-
Interest received
65,956
70,554
Net cash (used in)/generated from investing activities
(3,200)
7,973
Financing activities
Proceeds from new bank loans
307
406,268
Repayment of bank loans
(240,784)
(165,839)
Payment of finance leases obligations
(127,066)
(281,975)
Dividends paid to equity shareholders
(18,000)
(36,499)
Dividends paid to non-controlling interests
(224,158)
(212,324)
Net cash used in financing activities
(609,701)
(290,369)
Net increase/(decrease) in cash and cash equivalents
43,528
(191,904)
Cash and cash equivalents at beginning of year
12,516
204,420
Cash and cash equivalents at end of year
56,044
12,516
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
- 13 -
1
Accounting policies
Company information
Daropeant Properties Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Daropeant Buildings, Station Road, Bradley, Huddersfield, HD2 1UW.
The group consists of Daropeant Properties Limited and all of its subsidiaries.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss. The principal accounting policies adopted are set out below.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
Disclosure exemptions
The parent company satisfies the criteria of being a qualifying entity as defined in FRS 102. As such, advantage has been taken of the following reduced disclosures available under FRS 102:
(a) Disclosures in respect of each class of share capital have not been presented.
(b) No cash flow statement has been presented for the company.
(c) Disclosures in respect of financial instruments have not been presented.
(d) No disclosure has been given for the aggregate remuneration of key management personnel.
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 14 -
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Daropeant Properties Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 May 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group. The results of subsidiaries acquired or disposed of during the year are included from or to the date that control passes. The activity level of one subsidiary company during the year was not material to the group's performance and its results have been consolidated based on unaudited accounts to 31 May 2025. The parent company has applied the exemption contained in section 408 of the Companies Act 2006 and has not presented its individual profit and loss account.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.
If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.
Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 15 -
Minority interests in the net assets of consolidated subsidiaries are identified separately from the Group’s equity. Minority interests consist of the amount of those interests at the date of the original business combination and the minority’s share of changes in equity since the date of the combination.
The proportions of profit or loss and changes in equity allocated to the owners of the parent and to the minority interests are determined on the basis of existing ownership interests and do not reflect the possible exercise or conversion of options or convertible instruments.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group and parent company have adequate resources to continue in operational existence for the foreseeable future. The parent undertaking is providing ongoing working capital support to the group undertakings. It has deferred repayment of loans owed to it. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Revenue
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.6
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.7
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight-line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.8
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 16 -
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Development costs
33% straight line
1.9
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
2% on cost straight line (SL), 25% on costs SL and 10% on cost SL
Leasehold improvements
25% on costs straight line and 10% on cost straight line
Plant and equipment
At varying rates on cost
Fixtures and fittings
25% on cost straight line and 20% on cost straight line
Motor vehicles
33% on cost straight line and 25% on cost straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.10
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.11
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.
Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.
In the parent company financial statements, investments in associates are accounted for at cost less impairment.
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 17 -
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.12
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs. The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted. If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.13
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.14
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.15
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 18 -
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 19 -
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.16
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.17
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.18
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.19
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 20 -
1.20
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
As lessor
When the group acts as a lessor, a lease is classified as a finance lease whenever it transfers substantially all the risks and rewards of ownership of the underlying asset to the lessee, either at the end of the lease term or for the major part of the economic life of the asset. All other leases are classified as operating leases. If an arrangement contains both lease and non-lease components, the group allocates the consideration in the contract to the two elements.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.21
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Turnover and other revenue
2025
2024
£
£
Other revenue
Interest income
65,956
70,554
Grants received
70,492
9,000
Sale of goods and services
4,563,451
4,112,402
The whole of the turnover is attributable to the principal activity of the group wholly undertaken in the United Kingdom.
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 21 -
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses/(gains)
3,224
(3,428)
Research and development costs
-
350
Government grants
(70,492)
(9,000)
Fees payable to the group's auditor for the audit of the group's financial statements
4,000
3,500
Depreciation of tangible fixed assets
312,785
87,959
Profit on disposal of tangible fixed assets
-
(14,167)
Amortisation of intangible assets
29,316
29,316
Operating lease charges
87,487
74,038
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
85
92
2
2
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
2,301,319
2,446,159
Social security costs
218,534
217,405
-
-
Pension costs
73,922
59,930
2,593,775
2,723,494
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
21,857
14,701
Company pension contributions to defined contribution schemes
10,558
2,232
32,415
16,933
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 22 -
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
292
253
Other interest income
65,664
70,301
Total income
65,956
70,554
8
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
114,953
132,855
Other interest on financial liabilities
61,168
2,832
Total finance costs
176,121
135,687
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
104,115
Deferred tax
Origination and reversal of timing differences
(42,443)
Other adjustments
100,866
Total deferred tax
(42,443)
100,866
Total tax charge
61,672
100,866
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
9
Taxation
(Continued)
- 23 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
4,514
309,927
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
1,129
77,482
Effects of:
Expenses that are not deductible in determining taxable profit
22,980
12,288
Unutilised tax losses carried forward
32,668
75,910
Adjustments in respect of prior years
(2,833)
Permanent capital allowances in excess of depreciation
4,895
Revaluation of property
(61,981)
Taxation charge in the financial statements
61,672
100,866
10
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
18,000
36,500
11
Intangible fixed assets
Group
Goodwill
Development costs
Total
£
£
£
Cost
At 1 June 2024 and 31 May 2025
90,000
87,949
177,949
Amortisation and impairment
At 1 June 2024
90,000
29,316
119,316
Amortisation charged for the year
29,316
29,316
At 31 May 2025
90,000
58,632
148,632
Carrying amount
At 31 May 2025
29,317
29,317
At 31 May 2024
58,633
58,633
The company had no intangible fixed assets at 31 May 2025 or 31 May 2024.
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
11
Intangible fixed assets
(Continued)
- 24 -
A subsidiary company's weaving operations were being installed at 31 May 2023. These have become active since then. The associated development costs amounting to £87,949 have been amortised and depreciated from the date of first use.
12
Tangible fixed assets
Group
Freehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
Cost or valuation
At 1 June 2024
2,201,037
347,006
4,169,301
180,627
29,999
6,927,970
Additions
45,716
42,828
88,544
At 31 May 2025
2,201,037
347,006
4,215,017
223,455
29,999
7,016,514
Depreciation and impairment
At 1 June 2024
967,766
265,062
1,940,995
134,012
18,333
3,326,168
Depreciation charged in the year
47,321
8,318
224,913
22,233
10,000
312,785
At 31 May 2025
1,015,087
273,380
2,165,908
156,245
28,333
3,638,953
Carrying amount
At 31 May 2025
1,185,950
73,626
2,049,109
67,210
1,666
3,377,561
At 31 May 2024
1,233,271
81,944
2,228,306
46,615
11,666
3,601,802
Company
Freehold land and buildings
£
Cost or valuation
At 1 June 2024 and 31 May 2025
2,201,037
Depreciation and impairment
At 1 June 2024
967,766
Depreciation charged in the year
47,321
At 31 May 2025
1,015,087
Carrying amount
At 31 May 2025
1,185,950
At 31 May 2024
1,233,271
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
12
Tangible fixed assets
(Continued)
- 25 -
Included within tangible fixed assets are assets held under finance leases or hire purchase contracts, as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Plant and equipment
1,719,529
1,417,693
A subsidiary company's weaving operations were being installed at 31 May 2023. These have become active since then. The associated plant and machinery costs amounting to £39,159 have been amortised and depreciated from the date of first use.
In respect of tangible assets held at valuation, aggregate cost, depreciation and comparable carrying amount that would have been recognised if the assets had been carried under the historical cost model are as follows:
Freehold Property
2025
2024
£
£
Group
Cost
546,487
546,487
Accumulated depreciation
(62,559)
(53,492)
Carrying value
483,928
492,995
13
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 June 2024 and 31 May 2025
705,000
705,000
Investment property was valued on an open market basis on 28 October 2023 by Michael Steel & Co, Chartered Surveyors. The investment property is included at valuation in the financial statements at an amount of £705,000 (2024: £705,000). Other freehold properties are included in the financial statements at historic cost.
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
15
126
126
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
14
Fixed asset investments
(Continued)
- 26 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 June 2024 and 31 May 2025
126
Carrying amount
At 31 May 2025
126
At 31 May 2024
126
15
Subsidiaries
Details of the company's subsidiaries at 31 May 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Antich & Sons (Huddersfield) Limited
Daropeant Buildings
Station Road
Bradley
Huddersfield
HD2 1UW
Ordinary A
75.00
C & J Antich Limited
As above
Ordinary
51.00
16
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
170,610
168,281
-
-
Work in progress
536,212
34,320
-
-
Finished goods and goods for resale
36,975
544,582
743,797
747,183
-
-
17
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
1,297,272
1,304,228
Amounts owed by group undertakings
1,101,848
998,901
Other debtors
1,358,753
1,320,231
595,592
562,234
Prepayments and accrued income
545,705
685,675
45,473
67,163
3,201,730
3,310,134
1,742,913
1,628,298
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
17
Debtors
(Continued)
- 27 -
The debtors above include the amounts of £1,245,484 (2024: £1,247,940) for the group and £1,110,710 (2024: £1,118,710) for the company falling due after more than one year.
18
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
20
1,239,904
1,312,825
123,393
131,820
Obligations under finance leases
21
223,838
263,955
Trade creditors
745,174
642,850
1,194
3,600
Corporation tax payable
109,384
5,001
71,787
5,001
Other taxation and social security
1,137,698
882,468
29,815
15,150
Other creditors
200,405
197,188
Accruals and deferred income
58,252
202,425
95,551
93,050
3,714,655
3,506,712
321,740
248,621
19
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
20
372,208
539,764
372,208
467,764
Obligations under finance leases
21
503,383
590,332
Other creditors
66,502
942,093
1,130,096
372,208
467,764
20
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
1,612,112
1,852,589
495,601
599,584
Payable within one year
1,239,904
1,312,825
123,393
131,820
Payable after one year
372,208
539,764
372,208
467,764
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 28 -
21
Finance lease obligations
Group
Company
2025
2024
2025
2024
Amounts due:
£
£
£
£
Current liabilities
223,838
263,955
Non-current liabilities
503,383
590,332
727,221
854,287
-
-
Group
Company
2025
2024
2025
2024
Future minimum lease payments due:
£
£
£
£
Within one year
279,330
313,249
In two to five years
635,927
711,101
915,257
1,024,350
-
-
Less: future finance charges
(188,036)
(170,063)
727,221
854,287
22
Secured debts
Included in creditors are amounts for which the group has pledged assets as security. As at at 31 May 2025 the amount included in creditors was £2,235,539 (2024: £2,455,729).
23
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
534,502
576,945
The company has no deferred tax assets or liabilities.
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
23
Deferred taxation
(Continued)
- 29 -
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 June 2024
576,945
-
Credit to profit or loss
(42,443)
-
Liability at 31 May 2025
534,502
-
24
Government grants
The amounts recognised in the financial statements for government grants are £70,492 (2024: £9,000) for the group and none (2024: none) for the company.
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received.
Government grants are recognised using the accrual model.
Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable.
25
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
73,922
59,930
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
26
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
50
50
50
50
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 30 -
27
Reserves
Equity reserve
This reserve records retained earnings and accumulated losses.
Capital redemption reserve
This reserve records the nominal value of shares repurchased by the company.
28
Contingencies
The company had entered into an unlimited all monies joint and several guarantee with Lloyds Bank Plc in respect of its subsidiary Antich & Sons (Huddersfield) Limited. At 31 May 2025 the total bank overdraft and loan agreements guaranteed by these arrangements amounted to £1,116,511 (2024: £1,253,005).
29
Related party transactions
Transactions with related parties
Company
Included within debtors above are loans and debts owed by Antich & Sons (Huddersfield) Limited of £1,101,848 (2024: £998,901), a subsidiary undertaking. These are unsecured, repayable on deferred terms and partly bear interest at commercial rates.
Also included in debtors above is a loan of £171,944 (2024: £171,944) owed by a company incorporated in France and controlled by a director. The loan is unsecured, repayable on demand and currently interest free.
Related party debts expected to be recovered after 31 May 2026 have been disclosed within amounts falling due after more than one year.
30
Directors' transactions
The loan to D M Antich is unsecured and bears interest at a commercial rate, It is repayable on demand.
Loans
% Rate
Opening balance
Amounts repaid
Closing balance
£
£
£
Mr D M Antich -
-
273,606
(22,805)
250,801
273,606
(22,805)
250,801
31
Controlling party
The controlling party is Mrs J A Antich.
DAROPEANT PROPETIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 31 -
32
Cash generated from group operations
2025
2024
£
£
(Loss)/profit after taxation
(57,158)
209,061
Adjustments for:
Taxation charged
61,672
100,866
Finance costs
176,121
135,687
Investment income
(65,956)
(70,554)
Gain on disposal of tangible fixed assets
-
(14,167)
Fair value gain on investment properties
(247,924)
Amortisation and impairment of intangible assets
29,316
29,316
Depreciation and impairment of tangible fixed assets
312,785
87,959
Movements in working capital:
Decrease/(increase) in stocks
3,386
(228,081)
Decrease/(increase) in debtors
89,016
(504,491)
Increase in creditors
283,100
754,206
Cash generated from operations
832,282
251,878
33
Analysis of changes in net debt - group
1 June 2024
Cash flows
31 May 2025
£
£
£
Cash at bank and in hand
12,516
43,528
56,044
Borrowings excluding overdrafts
(1,852,589)
240,477
(1,612,112)
Payment of finance leases obligations
(854,287)
127,066
(727,221)
(2,694,360)
411,071
(2,283,289)
2025-05-312024-06-01falsefalseCCH SoftwareCCH Accounts Production 2026.200Mr D M AntichMrs J AntichMrs J A Antichfalse02116309bus:Consolidated2024-06-012025-05-31021163092024-06-012025-05-3102116309bus:Director12024-06-012025-05-3102116309bus:CompanySecretaryDirector12024-06-012025-05-3102116309bus:CompanySecretary12024-06-012025-05-3102116309bus:Director22024-06-012025-05-3102116309bus:RegisteredOffice2024-06-012025-05-3102116309bus:Agent12024-06-012025-05-31021163092025-05-3102116309bus:Consolidated2025-05-3102116309bus:Consolidated2023-06-012024-05-31021163092023-06-012024-05-3102116309core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-05-3102116309core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-05-3102116309core:Goodwillbus:Consolidated2025-05-3102116309core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2025-05-3102116309core:Goodwillbus:Consolidated2024-05-3102116309core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-05-3102116309bus:Consolidated2024-05-31021163092024-05-3102116309core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-05-3102116309core:CurrentFinancialInstrumentsbus:Consolidated2024-05-3102116309core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-05-3102116309core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-05-3102116309core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-05-3102116309core:CurrentFinancialInstrumentscore:WithinOneYear2025-05-3102116309core:CurrentFinancialInstrumentscore:WithinOneYear2024-05-3102116309core:Non-currentFinancialInstrumentscore:AfterOneYear2025-05-3102116309core:Non-currentFinancialInstrumentscore:AfterOneYear2024-05-3102116309core:ShareCapitalbus:Consolidated2025-05-3102116309core:ShareCapitalbus:Consolidated2024-05-3102116309core:CapitalRedemptionReservebus:Consolidated2025-05-3102116309core:CapitalRedemptionReservebus:Consolidated2024-05-3102116309core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-05-3102116309core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-05-3102116309core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2025-05-3102116309core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2024-05-3102116309core:Non-controllingInterestsbus:Consolidated2025-05-3102116309core:Non-controllingInterestsbus:Consolidated2024-05-3102116309core:ShareCapital2025-05-3102116309core:ShareCapital2024-05-3102116309core:CapitalRedemptionReserve2025-05-3102116309core:CapitalRedemptionReserve2024-05-3102116309core:RetainedEarningsAccumulatedLosses2025-05-3102116309core:RetainedEarningsAccumulatedLosses2024-05-3102116309core:ShareCapitalbus:Consolidated2023-05-3102116309core:CapitalRedemptionReservebus:Consolidated2023-05-31021163092023-05-3102116309core:ShareCapital2023-05-3102116309core:CapitalRedemptionReserve2023-05-3102116309bus:Consolidated2023-05-3102116309core:Goodwill2024-06-012025-05-3102116309core:IntangibleAssetsOtherThanGoodwill2024-06-012025-05-3102116309core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-06-012025-05-3102116309core:LandBuildingscore:OwnedOrFreeholdAssets2024-06-012025-05-3102116309core:LeaseholdImprovements2024-06-012025-05-3102116309core:PlantMachinery2024-06-012025-05-3102116309core:FurnitureFittings2024-06-012025-05-3102116309core:MotorVehicles2024-06-012025-05-3102116309core:UKTaxbus:Consolidated2024-06-012025-05-3102116309core:UKTaxbus:Consolidated2023-06-012024-05-3102116309bus:Consolidated12024-06-012025-05-3102116309bus:Consolidated12023-06-012024-05-3102116309core:Goodwillbus:Consolidated2024-05-3102116309core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-05-3102116309bus:Consolidated2024-05-3102116309core:Goodwillbus:Consolidated2024-06-012025-05-3102116309core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-06-012025-05-3102116309core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-05-3102116309core:LeaseholdImprovementsbus:Consolidated2024-05-3102116309core:PlantMachinerybus:Consolidated2024-05-3102116309core:FurnitureFittingsbus:Consolidated2024-05-3102116309core:MotorVehiclesbus:Consolidated2024-05-3102116309core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-05-3102116309core:LeaseholdImprovementsbus:Consolidated2025-05-3102116309core:PlantMachinerybus:Consolidated2025-05-3102116309core:FurnitureFittingsbus:Consolidated2025-05-3102116309core:MotorVehiclesbus:Consolidated2025-05-3102116309core:LandBuildingscore:OwnedOrFreeholdAssets2024-05-3102116309core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-06-012025-05-3102116309core:LeaseholdImprovementsbus:Consolidated2024-06-012025-05-3102116309core:PlantMachinerybus:Consolidated2024-06-012025-05-3102116309core:FurnitureFittingsbus:Consolidated2024-06-012025-05-3102116309core:MotorVehiclesbus:Consolidated2024-06-012025-05-3102116309core:LandBuildingscore:OwnedOrFreeholdAssets2025-05-3102116309core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-05-3102116309core:LeaseholdImprovementsbus:Consolidated2024-05-3102116309core:PlantMachinerybus:Consolidated2024-05-3102116309core:FurnitureFittingsbus:Consolidated2024-05-3102116309core:MotorVehiclesbus:Consolidated2024-05-3102116309core:LandBuildingscore:OwnedOrFreeholdAssets2024-05-3102116309core:PlantMachinery2025-05-3102116309core:PlantMachinery2024-05-3102116309core:Subsidiary12024-06-012025-05-3102116309core:Subsidiary22024-06-012025-05-3102116309core:Subsidiary112024-06-012025-05-3102116309core:Subsidiary222024-06-012025-05-3102116309core:CurrentFinancialInstrumentsbus:Consolidated2025-05-3102116309core:CurrentFinancialInstruments2025-05-3102116309core:CurrentFinancialInstruments2024-05-3102116309core:CurrentFinancialInstrumentsbus:Consolidated12025-05-3102116309core:CurrentFinancialInstrumentsbus:Consolidated12024-05-3102116309core:CurrentFinancialInstruments22025-05-3102116309core:CurrentFinancialInstruments22024-05-3102116309core:WithinOneYearbus:Consolidated2025-05-3102116309core:WithinOneYearbus:Consolidated2024-05-3102116309core:Non-currentFinancialInstrumentsbus:Consolidated2025-05-3102116309core:Non-currentFinancialInstrumentsbus:Consolidated2024-05-3102116309core:Non-currentFinancialInstruments2025-05-3102116309core:Non-currentFinancialInstruments2024-05-3102116309core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12025-05-3102116309core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-05-3102116309core:Non-currentFinancialInstrumentscore:AfterOneYear22025-05-3102116309core:Non-currentFinancialInstrumentscore:AfterOneYear22024-05-3102116309core:WithinOneYear2025-05-3102116309core:WithinOneYear2024-05-3102116309core:BetweenTwoFiveYearsbus:Consolidated2025-05-3102116309core:BetweenTwoFiveYearsbus:Consolidated2024-05-3102116309core:BetweenTwoFiveYears2025-05-3102116309core:BetweenTwoFiveYears2024-05-3102116309bus:PrivateLimitedCompanyLtd2024-06-012025-05-3102116309bus:FRS1022024-06-012025-05-3102116309bus:Audited2024-06-012025-05-3102116309bus:ConsolidatedGroupCompanyAccounts2024-06-012025-05-3102116309bus:FullAccounts2024-06-012025-05-31xbrli:purexbrli:sharesiso4217:GBP